|
Market Closed -
OTC Markets
00:55:24 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.690 USD | -1.22% |
|
-3.40% | -14.56% |
| 11-04 | M3 Posts Lower Fiscal H1 Profit Attributable, Revenue Up | MT |
| 10-08 | Oasis Management Provides Information to the Shareholders of M3, Inc | CI |
Company Valuation: M3, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,033,456 | 2,241,071 | 1,451,044 | 1,155,714 | 1,071,551 | 1,227,436 | - | - |
| Change | - | -26.12% | -35.25% | -20.35% | -7.28% | 14.55% | - | - |
| Enterprise Value (EV) 1 | 2,892,240 | 2,133,134 | 1,311,648 | 1,045,201 | 948,523 | 1,108,538 | 1,066,908 | 1,036,577 |
| Change | - | -26.25% | -38.51% | -20.31% | -9.25% | 16.87% | -3.76% | -2.84% |
| P/E | 47.5x | 45.7x | 32x | 28.5x | 22.1x | 23.9x | 21.6x | 19.7x |
| PBR | 11.8x | 7.43x | 4.14x | 3.07x | 2.64x | 2.86x | 2.6x | 2.37x |
| PEG | - | -2x | -4.17x | -2.7x | 1x | 3.83x | 2x | 2.05x |
| Capitalization / Revenue | 14.6x | 9.71x | 6.07x | 4.06x | 3.05x | 3.17x | 2.91x | 2.68x |
| EV / Revenue | 13.9x | 9.24x | 5.49x | 3.67x | 2.7x | 2.86x | 2.53x | 2.26x |
| EV / EBITDA | 28.5x | 26.9x | 17.9x | 13.9x | 10.4x | 11.7x | 10.3x | 9.21x |
| EV / EBIT | 30.4x | 29.6x | 20.4x | 16.6x | 12.9x | 14.3x | 12.5x | 11x |
| EV / FCF | 101x | 60.6x | 25.5x | 83x | 17.4x | 21.2x | 18.9x | 16.7x |
| FCF Yield | 0.99% | 1.65% | 3.91% | 1.2% | 5.73% | 4.72% | 5.28% | 5.97% |
| Dividend per Share 2 | 16 | 19 | 21 | 21 | 22 | 22.98 | 25.2 | 27.12 |
| Rate of return | 0.36% | 0.58% | 0.98% | 1.23% | 1.37% | 1.25% | 1.37% | 1.47% |
| EPS 2 | 94.06 | 72.22 | 66.68 | 59.62 | 72.53 | 77.06 | 85.57 | 93.8 |
| Distribution rate | 17% | 26.3% | 31.5% | 35.2% | 30.3% | 29.8% | 29.4% | 28.9% |
| Net sales 1 | 208,159 | 230,818 | 238,883 | 284,900 | 351,363 | 387,067 | 421,633 | 458,347 |
| EBITDA 1 | 101,415 | 79,417 | 73,259 | 75,176 | 90,776 | 94,718 | 103,501 | 112,506 |
| EBIT 1 | 95,141 | 71,983 | 64,381 | 62,971 | 73,547 | 77,742 | 85,556 | 93,842 |
| Net income 1 | 63,845 | 49,028 | 45,271 | 40,484 | 49,100 | 51,024 | 56,479 | 61,924 |
| Net Debt 1 | -141,216 | -107,937 | -139,396 | -110,513 | -123,028 | -118,898 | -160,528 | -190,859 |
| Reference price 2 | 4,469.00 | 3,301.00 | 2,137.00 | 1,702.00 | 1,605.50 | 1,844.50 | 1,844.50 | 1,844.50 |
| Nbr of stocks (in thousands) | 678,777 | 678,907 | 679,010 | 679,033 | 667,425 | 665,457 | - | - |
| Announcement Date | 27/04/22 | 28/04/23 | 26/04/24 | 02/05/25 | 01/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.27x | 7.07x | 15.3x | 0.3% | 3,654B | |
| 21.41x | 6.25x | 11.23x | 0.34% | 1,594B | |
| 33.24x | 15.48x | 24.49x | 0.54% | 569B | |
| 13.81x | 3.66x | 8.47x | 1.49% | 457B | |
| 17.49x | 5.17x | 15.5x | -.--% | 257B | |
| 18.31x | 1.28x | 8.61x | 1.15% | 235B | |
| 92.18x | 11.98x | 65.5x | -.--% | 189B | |
| 26.55x | 2.51x | 12.67x | -.--% | 141B | |
| 45.96x | 5.34x | 35.26x | -.--% | 123B | |
| Average | 31.58x | 6.53x | 21.89x | 0.42% | 802B | |
| Weighted average by Cap. | 20.88x | 7.09x | 16.09x | 0.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2413 Stock
- MTHRY Stock
- Valuation M3, Inc.
Select your edition
All financial news and data tailored to specific country editions
